Company Valuation: NN, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 176.4 65.8 189.4 163.3 64.25 174.7 - -
Change - -62.7% 187.84% -13.77% -60.66% 171.87% - -
Enterprise Value (EV) 176.4 65.8 189.4 293.8 212.4 174.7 174.7 174.7
Change - -62.7% 187.84% 55.13% -27.7% -17.77% 0% 0%
P/E -5.19x -1.81x -2.96x -2.95x -1.2x -4.64x -7.27x -11.4x
PBR - - - 2.13x 1.89x 8.71x - -
PEG - -0.36x -0x 0.2x 0.33x 0.1x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.13x 0.39x 0.35x 0.15x 0.38x 0.35x 0.33x
EV / Revenue 0x 0x 0x 0x 0x 0.38x 0.35x 0.33x
EV / EBITDA 0x 0x 0x 0x 0x 3.09x 2.82x 2.58x
EV / EBIT 0x 0x 0x 0x 0x 13.6x 8.16x 5.5x
EV / FCF -0x -0x 0x 0x -0x 48.5x 7.87x 5.6x
FCF Yield -1.49% -15.6% 4.67% 1.81% -6.19% 2.06% 12.7% 17.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -0.83 -1.35 -1.11 -1.07 -0.7133 -0.455 -0.29
Distribution rate - - - - - - - -
Net sales 1 477.6 498.7 489.3 464.3 422.2 464.9 499.8 535.5
EBITDA 1 52.11 43.89 43.12 48.34 49.02 56.5 61.87 67.76
EBIT 1 10.15 1.927 3.131 5.086 14.25 12.88 21.4 31.76
Net income 1 -13.22 -26.1 -50.15 -38.27 -34 -14.41 -4 -
Net Debt - - - 130.5 148.2 - - -
Reference price 2 4.100 1.500 4.000 3.270 1.280 3.310 3.310 3.310
Nbr of stocks (in thousands) 43,034 43,869 47,353 49,946 50,196 52,774 - -
Announcement Date 10/03/22 09/03/23 11/03/24 05/03/25 04/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-4.64x - - - 175M
35.87x6.15x22.84x0.75% 123B
32.99x6.19x21.3x1.86% 41.78B
33.95x4.4x16.44x0.1% 32.35B
21.67x1.79x13.17x2.24% 30.77B
22.6x3.28x14.14x1.04% 27.56B
25.73x3.11x13.38x1.46% 27.31B
24.33x3.8x12.77x1.5% 27.81B
26.24x3.3x16.12x1.73% 24.42B
20.72x4.17x14.77x2.41% 21.23B
Average 23.95x 4.02x 16.10x 1.45% 35.65B
Weighted average by Cap. 29.85x 4.67x 18.12x 1.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA